US · FGMC
FG Merger Corp.
- Sector
- Financial Services · Shell Companies
- Headquarters
- Itasca, IL 60143
- Website
- fgmerger.com
Price · as of 2024-12-31
$10.18
Market cap 103.83M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $149.95 | +1,372.99% |
| Intrinsic Value(DCF) | $3.83 | -62.38% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $9.57 | $149.95 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates FG Merger Corp.'s (FGMC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $149.95
- Current price
- $10.18
- AI upside
- +1,372.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.83
-62.38% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FGMC | FG Merger Corp. | $10.18 | 103.83M | +1,373% | -62% | — | — | -4034.99 | -39629.36 | 9.71 | 35.07 | — | -70.12 | 76.77% | -144.30% | -0.24% | -1.16% | -675.82% | -15.21% | -47.49 | — | 0.98 | 0.27 | 0.03 | -9989.00% | 3183.00% | -9989.00% | -0.01% | -0.06 | -0.43% | 1.96% | -7910.50% | 1.96% | -6.73 | -10477.08 | 9.71 | -1102.39 |
| ASPC | ASPAC III Acquisition Cor… | $11.95 | 27.93M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -0.74% | -0.25% | -0.73% | 0.00 | — | 3.32 | 3.10 | 45.59 | — | — | — | — | -0.92 | -1.57% | — | 0.00% | — | — | — | — | — |
| COLA | Columbus Acquisition Corp | $10.49 | 83.34M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | -4.79 | — | 0.00 | 0.00 | -3.21 | — | — | — | — | -0.30 | — | — | 0.00% | — | — | — | — | — |
| HSPT | Horizon Space Acquisition… | $11.85 | 107.6M | — | — | — | — | 573.93 | 1.17 | — | -403.44 | — | 1.17 | 0.00% | — | — | — | — | — | 0.00 | — | 2.67 | 2.40 | 3.21 | — | — | — | -0.13% | -0.41 | — | 0.42% | 241.10% | 0.42% | -403.44 | -736.50 | — | 182.67 |
| PGAC | Pantages Capital Acquisit… | $10.43 | 115M | — | — | — | — | -117.99 | 0.12 | -187.26 | -26.91 | — | 0.12 | 100.00% | 658.91% | 158.71% | — | — | — | 0.00 | — | 4.24 | 3.45 | 1.50 | — | — | — | -1.39% | -0.91 | — | 0.00% | 0.00% | 0.00% | -26.91 | -68.02 | -177.34 | 5.93 |
| SPKL | Spark I Acquisition Corp.… | $11.37 | 98.45M | — | — | — | — | 34.15 | 1.05 | — | 34.29 | — | 1.05 | 0.00% | — | — | 6.28% | -4.22% | 2.99% | 0.01 | — | 0.36 | 0.28 | 0.15 | -81910.00% | — | 4016.00% | -1.74% | -1.39 | -3.76% | 0.00% | 0.00% | 0.00% | -51.49 | -57.82 | — | 13.18 |
About FG Merger Corp.
FG Merger Corp. focuses on effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. It intends to focus its search for a target business in the financial services industry in North America. The company was incorporated in 2020 and is based in Itasca, Illinois. FG Merger Corp. operates as a subsidiary of FG Merger Investors LLC.
- CEO
- Larry Gene Swets Jr.
- Employees
- 41
- Beta
- 3.29
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.83 ÷ $10.18) − 1 = -62.38% (DCF, example).